[PBSB] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -400.09%
YoY- -832.14%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 312,567 343,216 285,411 227,969 340,101 407,465 312,958 -0.08%
PBT 14,158 34,177 12,051 -50,030 21,434 51,834 26,170 -33.58%
Tax -3,681 -3,832 -2,574 -4,196 -3,162 -2,585 -1,653 70.44%
NP 10,477 30,345 9,477 -54,226 18,272 49,249 24,517 -43.23%
-
NP to SH 9,340 26,813 8,022 -47,333 15,773 44,160 24,065 -46.76%
-
Tax Rate 26.00% 11.21% 21.36% - 14.75% 4.99% 6.32% -
Total Cost 302,090 312,871 275,934 282,195 321,829 358,216 288,441 3.12%
-
Net Worth 580,778 566,806 533,666 510,443 549,004 538,254 500,390 10.43%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 6,461 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 580,778 566,806 533,666 510,443 549,004 538,254 500,390 10.43%
NOSH 339,636 339,405 339,915 323,065 290,478 289,384 289,242 11.29%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.35% 8.84% 3.32% -23.79% 5.37% 12.09% 7.83% -
ROE 1.61% 4.73% 1.50% -9.27% 2.87% 8.20% 4.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 92.03 101.12 83.97 70.56 117.08 140.80 108.20 -10.22%
EPS 2.75 7.90 2.36 -14.65 5.43 15.26 8.32 -52.16%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.57 1.58 1.89 1.86 1.73 -0.77%
Adjusted Per Share Value based on latest NOSH - 323,065
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.40 56.44 46.93 37.49 55.93 67.00 51.46 -0.07%
EPS 1.54 4.41 1.32 -7.78 2.59 7.26 3.96 -46.69%
DPS 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
NAPS 0.955 0.932 0.8775 0.8394 0.9028 0.8851 0.8228 10.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.53 1.16 0.68 1.19 2.21 2.30 3.25 -
P/RPS 1.66 1.15 0.81 1.69 1.89 1.63 3.00 -32.57%
P/EPS 55.64 14.68 28.81 -8.12 40.70 15.07 39.06 26.57%
EY 1.80 6.81 3.47 -12.31 2.46 6.63 2.56 -20.91%
DY 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 0.89 0.69 0.43 0.75 1.17 1.24 1.88 -39.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 19/08/09 27/05/09 27/02/09 19/11/08 20/08/08 30/05/08 -
Price 1.42 1.47 0.97 0.95 1.07 2.35 2.74 -
P/RPS 1.54 1.45 1.16 1.35 0.91 1.67 2.53 -28.15%
P/EPS 51.64 18.61 41.10 -6.48 19.71 15.40 32.93 34.94%
EY 1.94 5.37 2.43 -15.42 5.07 6.49 3.04 -25.85%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.62 0.60 0.57 1.26 1.58 -34.86%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment